Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.35% first-year return on $50,529 initial cash invested.
20.35%
Cash On Cash
13.71%
Cap Rate
2.21
DSCR
$2,823
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $1,966 expenses = $857 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$1,966
Mortgage P&I
28%
$800
Property Taxes
5%
$151
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311